Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.88% first-year return on $33,414 initial cash invested.
23.88%
Cash On Cash
18.59%
Cap Rate
2.84
DSCR
$1,782
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,117 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$73,400
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,414
Downpayment
20%
$14,680
Closing costs
1%
$734
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$1,117
Mortgage P&I
23%
$401
Property Taxes
4%
$76
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196